Closing prices at the end of each trading day, from 28 Dec 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58.9 | 54.3 | 68.4 | 58.4 | 27.9 | 45.1 | 85.0 | 89.6 | 100.2 | 117.9 |
| Growth | −7.8% | +25.9% | −14.5% | −52.3% | +61.6% | +88.7% | +5.3% | +11.9% | +17.7% | |
| Net income | n/a | n/a | −9.9 | −32.7 | −25.2 | 160.6 | −43.1 | −35.0 | −45.1 | −87.4 |
| Growth | −126.8% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.11 | −0.21 | n/a | −0.43 | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | −14.4% | −55.9% | −90.2% | 356.5% | −50.7% | −39.0% | −45.0% | −74.1% |
| Free cash flow margin | 1.2% | −10.3% | −9.2% | 4.4% | −109.4% | −141.2% | −24.4% | −23.4% | −21.9% | −62.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.4 | 1.6 | 8.6 | 14.1 | −18.9 | −50.9 | −1.2 | −1.0 | −3.1 | −3.9 |
| Capital expenditure | −4.7 | −7.2 | −14.9 | −11.6 | −11.6 | −12.6 | −19.6 | −19.9 | −18.9 | −69.2 |
| Free cash flow | 0.7 | −5.6 | −6.3 | 2.6 | −30.5 | −63.6 | −20.8 | −21.0 | −21.9 | −73.2 |
| Growth | −870.0% | −1,277.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 24.1 | 9.3 | 3.5 | 20.0 | 4.7 | 2.9 | 2.0 | 2.1 | 20.0 | 129.8 |
| Total debt | 7.8 | 15.0 | 14.1 | 5.6 | 8.4 | 1.5 | 0.0 | 2.3 | 2.0 | 0.0 |
| Net cash (debt) | 16.3 | −5.7 | −10.6 | 14.4 | −3.7 | 1.4 | 2.0 | −0.2 | 18.0 | 129.8 |
| Shareholders’ equity | 87.1 | 88.1 | 84.2 | 126.3 | 169.7 | 93.1 | 81.2 | 53.4 | 62.1 | 221.6 |
| Debt to equity | 0.09 | 0.17 | 0.17 | 0.04 | 0.05 | 0.02 | 0.00 | 0.04 | 0.03 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019† 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024† 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 24.1 | 9.3 | 3.5 | 20.0 | 4.7 | 2.9 | 2.0 | 2.1 | 20.0 | 129.8 | |
| 4.0 | 6.6 | 7.7 | 5.3 | 5.1 | 8.2 | 11.6 | 9.5 | 7.1 | 8.9 | |
| 6.6 | 9.4 | 8.1 | 7.2 | 8.1 | 10.0 | 8.8 | 8.7 | 10.7 | 10.7 | |
| 80.5 | 100.3 | 96.4 | 190.4 | 259.3 | 177.9 | 161.3 | 153.1 | 147.4 | 248.8 | |
| 117.3 | 127.5 | 127.2 | 231.0 | 284.8 | 213.4 | 190.8 | 180.5 | 192.6 | 413.0 | |
| Growth | +8.7% | −0.2% | +81.7% | +23.3% | −25.1% | −10.6% | −5.4% | +6.7% | +114.4% | |
| Liabilities | ||||||||||
| 7.8 | n/a | 3.0 | n/a | 5.6 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 4.0 | 5.6 | 5.6 | 2.9 | 1.5 | 0.0 | 2.3 | 2.0 | 0.0 | |
| n/a | 11.0 | 5.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 7.8 | 15.0 | 14.1 | 5.6 | 8.4 | 1.5 | 0.0 | 2.3 | 2.0 | 0.0 |
| 30.1 | 39.4 | 43.0 | 92.0 | 103.7 | 109.6 | 92.2 | 108.3 | 130.5 | 191.4 | |
| Equity | ||||||||||
| −156.1 | −160.0 | −170.1 | −203.1 | −230.3 | −387.9 | −428.8 | −463.4 | −582.3 | −668.7 | |
| 87.1 | 88.1 | 84.2 | 126.3 | 169.7 | 93.1 | 81.2 | 53.4 | 62.1 | 221.6 | |
| Growth | +1.0% | −4.4% | +50.0% | +34.4% | −45.1% | −12.7% | −34.2% | +16.3% | +256.7% | |
| Per share and net cash | ||||||||||
| calc | 16.3 | −5.7 | −10.6 | 14.4 | −3.7 | 1.4 | 2.0 | −0.2 | 18.0 | 129.8 |
| n/a | 41.5 | 43.4 | 86.6 | 118.0 | 165.1 | 204.5 | 247.7 | 594.5 | 320.4 | |
| calc | n/a | 2.12 | 1.94 | 1.46 | 1.44 | 0.56 | 0.40 | 0.22 | 0.10 | 0.69 |
† The number of shares outstanding jumps at 2019 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.